Market Closed -
Japan Exchange
02:00:00 2024-06-03 am EDT
|
5-day change
|
1st Jan Change
|
613
JPY
|
+5.33%
|
|
+11.45%
|
+72.68%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
109,624
|
79,394
|
124,233
|
93,258
|
107,072
|
222,603
|
-
|
-
|
Enterprise Value (EV)
1 |
109,624
|
79,394
|
124,233
|
93,258
|
107,072
|
171,211
|
222,603
|
222,603
|
P/E ratio
|
7.74
x
|
10.5
x
|
13.2
x
|
7.93
x
|
11.1
x
|
13.4
x
|
14.4
x
|
10.8
x
|
Yield
|
3.61%
|
4.9%
|
3.13%
|
4.17%
|
3.6%
|
2.25%
|
2.58%
|
3.44%
|
Capitalization / Revenue
|
0.79
x
|
0.58
x
|
0.92
x
|
0.75
x
|
0.84
x
|
1.29
x
|
-
|
-
|
EV / Revenue
|
0.79
x
|
0.58
x
|
0.92
x
|
0.75
x
|
0.84
x
|
1.29
x
|
-
|
-
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.26
x
|
0.2
x
|
0.28
x
|
0.22
x
|
0.27
x
|
0.39
x
|
0.51
x
|
0.5
x
|
Nbr of stocks (in thousands)
|
395,753
|
389,186
|
388,228
|
388,576
|
385,153
|
382,479
|
-
|
-
|
Reference price
2 |
277.0
|
204.0
|
320.0
|
240.0
|
278.0
|
582.0
|
582.0
|
582.0
|
Announcement Date
|
5/14/19
|
5/12/20
|
5/12/21
|
5/13/22
|
5/15/23
|
5/14/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
138,362
|
138,035
|
135,620
|
124,461
|
126,734
|
133,114
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
17,140
|
23,371
|
17,947
|
23,088
|
22,578
|
15,200
|
25,300
|
34,200
|
Operating Margin
|
12.39%
|
16.93%
|
13.23%
|
18.55%
|
17.82%
|
12.23%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
19,931
|
13,652
|
14,708
|
18,241
|
15,810
|
18,288
|
-
|
-
|
Net income
1 |
14,141
|
7,564
|
9,422
|
11,756
|
9,647
|
12,830
|
15,300
|
20,100
|
Net margin
|
10.22%
|
5.48%
|
6.95%
|
9.45%
|
7.61%
|
9.64%
|
-
|
-
|
EPS
2 |
35.80
|
19.39
|
24.25
|
30.26
|
25.03
|
33.33
|
40.50
|
53.80
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
10.00
|
10.00
|
10.00
|
10.00
|
10.00
|
10.00
|
15.00
|
20.00
|
Announcement Date
|
5/14/19
|
5/12/20
|
5/12/21
|
5/13/22
|
5/15/23
|
5/14/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
68,727
|
68,086
|
64,839
|
28,681
|
33,768
|
64,320
|
31,122
|
32,767
|
65,083
|
32,348
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
8,828
|
9,465
|
9,152
|
6,783
|
6,944
|
11,134
|
5,034
|
4,865
|
8,624
|
4,288
|
Net income
1 |
5,068
|
6,522
|
6,224
|
4,615
|
5,236
|
7,505
|
3,203
|
3,228
|
6,643
|
3,378
|
Net margin
|
7.37%
|
9.58%
|
9.6%
|
16.09%
|
15.51%
|
11.67%
|
10.29%
|
9.85%
|
10.21%
|
10.44%
|
EPS
2 |
12.97
|
16.77
|
16.02
|
11.88
|
13.55
|
19.46
|
8.310
|
8.380
|
17.25
|
8.780
|
Dividend per Share
|
5.000
|
5.000
|
5.000
|
-
|
-
|
5.000
|
-
|
-
|
5.000
|
-
|
Announcement Date
|
11/11/19
|
11/11/20
|
11/10/21
|
2/8/22
|
8/5/22
|
11/11/22
|
2/8/23
|
8/7/23
|
11/13/23
|
2/8/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
3.3%
|
1.8%
|
2.2%
|
2.7%
|
2.3%
|
3%
|
3.6%
|
4.6%
|
ROA (Net income/ Total Assets)
|
0.21%
|
0.13%
|
0.14%
|
0.15%
|
0.13%
|
0.14%
|
-
|
-
|
Assets
1 |
6,876,246
|
5,868,570
|
6,527,191
|
7,757,688
|
7,262,120
|
8,883,811
|
-
|
-
|
Book Value Per Share
2 |
1,049
|
1,042
|
1,123
|
1,073
|
1,047
|
1,151
|
1,136
|
1,176
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/14/19
|
5/12/20
|
5/12/21
|
5/13/22
|
5/15/23
|
5/14/24
|
-
|
-
|
Average target price
505
JPY Spread / Average Target -13.23% Consensus |
1st Jan change
|
Capi.
|
---|
| +72.68% | 1.42B | | +19.12% | 582B | | +18.87% | 313B | | +17.02% | 251B | | +21.74% | 209B | | +20.86% | 180B | | +25.17% | 169B | | +9.47% | 164B | | +11.18% | 154B | | -8.02% | 140B |
Other Banks
|